| Revenue | DKK 35K | +65% |
| EBITDA | DKK -272K | +42% |
| Net profit | DKK 1,9M | -3% |
| Total assets | DKK 82,6M | +2% |
| Equity | DKK 81,8M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 44 | -93 | -28 | 21 | 35 |
| Staff expenses | -489 | -489 | -489 | -490 | -307 |
| EBITDA | -445 | -582 | -517 | -469 | -272 |
| Depreciation & amort. | -123 | -123 | -123 | -123 | -123 |
| EBIT | -568 | -705 | -640 | -591 | -395 |
| Net financials | 2.881 | 1.702 | 2.320 | 3.088 | 2.793 |
| Profit before tax | 2.314 | 997 | 1.681 | 2.496 | 2.399 |
| Tax | 509 | 219 | 380 | 530 | 526 |
| Net profit | 1.805 | 778 | 1.301 | 1.928 | 1.869 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 96.225 | 99.438 | 79.083 | 81.107 | 82.587 |
| Equity | 75.922 | 76.700 | 78.001 | 79.928 | 81.798 |
| Long-term debt | 535 | 21.097 | 402 | 592 | 560 |
| Short-term debt | 19.768 | 1.642 | 679 | 587 | 229 |
| Total debt | 20.303 | 22.739 | 1.082 | 1.179 | 790 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JR Management | Management | 1997 |
| Former (1) | ||
PE Management | Management | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
| Chairman | 2016 | |
| Former (1) | ||
| Chairman | 2016 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Rasmussen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Helle Jørgsholm | Board of Directors | 0 companies |
| Hans Henrik Klovborg | Chairman | 0 companies |
| Søren Henriksen | Chairman | 0 companies |